1717 25th St, Fort Worth
Purchase Price:$1,000,000
Cash Outlay:$335,000
Cashflow:$1,088/mo
Cap Rate:7.22%
IRR:17.80%
Mid Term Rental
New Construction Quadplex Near I-35 in Windcrest7103 Georgeann Dr, San Antonio
Purchase Price:$859,900
Cash Outlay:$272,173
Cashflow:$1,562/mo
Cap Rate:7.66%
IRR:21.87%
Mid Term Rental
Tobin Hill 8-Unit Complex Next to San Antonio College and The Pearl1625 McCullough Ave, San Antonio
Purchase Price:$950,000
Cash Outlay:$364,000
Cashflow:$1,798/mo
Cap Rate:8.06%
IRR:19.01%
Short Term Rental
Updated 4 Bed STR with a Pool Near Downtown, Airport, and Military Bases541 Fenwick Dr, Windcrest
Purchase Price:$375,000
Cash Outlay:$111,250
Cashflow:$1,250/mo
Cap Rate:10.13%
IRR:24.23%
Short Term Rental
Turnkey Pool Home Active on Airbnb with Excellent Yield Comes Fully Furnished8222 Colgate St, Houston
Purchase Price:$499,000
Cash Outlay:$134,730
Cashflow:$1,868/mo
Cap Rate:10.88%
IRR:27.70%
Mid Term Rental
New Construction Fourplex by Medical District and UofH6423 New York St, Houston
Purchase Price:$900,000
Cash Outlay:$273,000
Cashflow:$ 1,345/mo
Cap Rate:7.97%
IRR:21.49%
Long Term Rental
Mixed Use 24 Unit Grossing $18k/mo with Upside to Increase4931 Texoma Pkwy, Denison
Purchase Price:$1,500,000
Cash Outlay:$480,000
Cashflow:$2,741/mo
Cap Rate:8.48%
IRR:22.17%
